investorscraft@gmail.com

Intrinsic ValueSuzhou Etron Technologies Co.,Ltd. (603380.SS)

Previous Close$39.26
Intrinsic Value
Upside potential
Previous Close
$39.26

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Suzhou Etron Technologies operates as an electronics manufacturing services (EMS) provider, generating revenue through contract manufacturing for diverse industrial sectors. Its core business involves producing specialized hardware including power supplies, motor drivers, smart meters, and wireless filters for clients in industrial automation, telecommunications, healthcare, automotive, and consumer goods. The company operates within the competitive global EMS landscape, characterized by high volume production and thin margins, serving original equipment manufacturers (OEMs) that outsource their manufacturing needs. Etron's market position is that of a specialized niche player focusing on higher-value industrial and telecommunications products rather than mass-market consumer electronics, which may provide some insulation from the most intense cost competition. This focus on industrial applications, medical devices, and telecom infrastructure requires technical expertise and quality certifications, potentially creating barriers to entry and fostering long-term client relationships in these demanding sectors.

Revenue Profitability And Efficiency

The company generated CNY 2.16 billion in revenue with net income of CNY 184.1 million, representing a net margin of approximately 8.5%. Operating cash flow of CNY 276 million significantly exceeded net income, indicating strong cash conversion efficiency. Capital expenditures of CNY 101.4 million suggest ongoing investment in production capacity and technological capabilities to maintain competitive positioning.

Earnings Power And Capital Efficiency

Etron demonstrates solid earnings power with diluted EPS of CNY 1.15. The company generated substantial operating cash flow that comfortably covered capital investment requirements. The positive spread between operating cash flow and capital expenditures indicates the business can self-fund growth initiatives while maintaining operational capabilities without excessive external financing.

Balance Sheet And Financial Health

The balance sheet appears conservative with CNY 339.3 million in cash and equivalents against total debt of CNY 102.8 million, resulting in a net cash position. This strong liquidity profile provides financial flexibility and resilience. The low debt level relative to cash reserves suggests minimal financial risk and capacity to withstand industry downturns or pursue strategic opportunities.

Growth Trends And Dividend Policy

The company maintains a shareholder-friendly dividend policy, distributing CNY 1.00 per share. This payout represents a substantial portion of earnings, indicating management's commitment to returning capital to shareholders. The dividend policy, combined with the company's net cash position, suggests confidence in sustainable cash generation capabilities and balanced capital allocation between reinvestment and shareholder returns.

Valuation And Market Expectations

With a market capitalization of approximately CNY 7.89 billion, the company trades at a P/E ratio around 43x based on current earnings. The low beta of 0.155 suggests the stock exhibits lower volatility than the broader market, potentially reflecting its niche positioning and stable industrial customer base rather than high-growth expectations.

Strategic Advantages And Outlook

Etron's strategic advantages include its specialization in industrial and telecommunications products that require technical expertise and quality certifications. The company's focus on higher-value segments within the EMS industry provides some insulation from pure cost competition. Its strong balance sheet and cash generation support both operational stability and potential strategic initiatives in evolving technology manufacturing landscapes.

Sources

Company description and financial data providedShanghai Stock Exchange filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount